[MSC] QoQ TTM Result on 31-Mar-2000 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -8.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 575,023 606,348 657,554 739,729 742,951 822,514 822,735 0.36%
PBT 27,483 22,315 24,714 24,290 24,810 26,951 24,431 -0.11%
Tax -8,155 -4,456 -2,641 -692 920 -2,220 -3,800 -0.77%
NP 19,328 17,859 22,073 23,598 25,730 24,731 20,631 0.06%
-
NP to SH 19,328 17,859 22,073 23,598 25,730 24,731 20,631 0.06%
-
Tax Rate 29.67% 19.97% 10.69% 2.85% -3.71% 8.24% 15.55% -
Total Cost 555,695 588,489 635,481 716,131 717,221 797,783 802,104 0.37%
-
Net Worth 142,068 142,391 135,408 137,884 132,913 133,848 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 13,468 13,419 13,419 13,456 13,456 6,056 6,056 -0.80%
Div Payout % 69.69% 75.14% 60.79% 57.02% 52.30% 24.49% 29.36% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 142,068 142,391 135,408 137,884 132,913 133,848 0 -100.00%
NOSH 75,168 75,740 74,400 75,760 74,670 74,775 74,862 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 3.36% 2.95% 3.36% 3.19% 3.46% 3.01% 2.51% -
ROE 13.60% 12.54% 16.30% 17.11% 19.36% 18.48% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 764.98 800.57 883.81 976.40 994.97 1,099.98 1,098.99 0.36%
EPS 25.71 23.58 29.67 31.15 34.46 33.07 27.56 0.07%
DPS 18.00 18.00 18.00 18.00 18.00 8.09 8.09 -0.80%
NAPS 1.89 1.88 1.82 1.82 1.78 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,760
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 136.91 144.37 156.56 176.13 176.89 195.84 195.89 0.36%
EPS 4.60 4.25 5.26 5.62 6.13 5.89 4.91 0.06%
DPS 3.21 3.20 3.20 3.20 3.20 1.44 1.44 -0.81%
NAPS 0.3383 0.339 0.3224 0.3283 0.3165 0.3187 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.51 2.67 2.43 3.00 0.00 0.00 0.00 -
P/RPS 0.33 0.33 0.27 0.31 0.00 0.00 0.00 -100.00%
P/EPS 9.76 11.32 8.19 9.63 0.00 0.00 0.00 -100.00%
EY 10.24 8.83 12.21 10.38 0.00 0.00 0.00 -100.00%
DY 7.17 6.74 7.41 6.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.33 1.42 1.34 1.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 24/11/00 28/08/00 - - - - -
Price 2.65 2.63 2.54 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.33 0.29 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.31 11.15 8.56 0.00 0.00 0.00 0.00 -100.00%
EY 9.70 8.97 11.68 0.00 0.00 0.00 0.00 -100.00%
DY 6.79 6.84 7.09 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.40 1.40 1.40 0.00 0.00 0.00 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment